- SLDP Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Solid Power (SLDP) 424B3Prospectus supplement
Filed: 6 Apr 22, 4:30pm
| | | Page | | |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 36 | | | |
| | | | 38 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 47 | | | |
| | | | 60 | | | |
| | | | 70 | | | |
| | | | 87 | | | |
| | | | 91 | | | |
| | | | 94 | | | |
| | | | 100 | | | |
| | | | 111 | | | |
| | | | 112 | | | |
| | | | 118 | | | |
| | | | 120 | | | |
| | | | 120 | | | |
| | | | 120 | | | |
| | | | 122 | | |
| | | Year Ended December 31, | | |||||||||||||||||||||
($ in thousands) | | | 2021 | | | 2020 | | | Change | | | % | | ||||||||||||
Revenue | | | | $ | 2,712 | | | | | $ | 2,103 | | | | | $ | 609 | | | | | | 29% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Direct costs | | | | | 3,073 | | | | | | 1,670 | | | | | | 1,403 | | | | | | 84% | | |
Research and development | | | | | 17,102 | | | | | | 9,594 | | | | | | 7,508 | | | | | | 78% | | |
Marketing and sales | | | | | 3,428 | | | | | | 1,205 | | | | | | 2,223 | | | | | | 184% | | |
General and administrative | | | | | 5,655 | | | | | | 1,227 | | | | | | 4,428 | | | | | | 361% | | |
Total operating expenses | | | | | 29,258 | | | | | | 13,696 | | | | | | 15,562 | | | | | | 114% | | |
Operating Loss | | | | | (26,546) | | | | | | (11,593) | | | | | | (14,953) | | | | | | (129)% | | |
Nonoperating Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | | | 56 | | | | | | 28 | | | | | | 28 | | | | | | NM | | |
Change in fair value of warrant liabilities | | | | | 51,233 | | | | | | — | | | | | | 51,233 | | | | | | | | |
Interest expense | | | | | (394) | | | | | | (361) | | | | | | (33) | | | | | | NM | | |
Other expense | | | | | (3,602) | | | | | | — | | | | | | (3,602) | | | | | | | | |
Loss from change in fair value of debt | | | | | — | | | | | | (437) | | | | | | 437 | | | | | | NM | | |
Loss from change in fair value of embedded derivative liability | | | | | (2,680) | | | | | | (2,817) | | | | | | 137 | | | | | | NM | | |
Gain on loan extinguishment | | | | | — | | | | | | 923 | | | | | | (923) | | | | | | NM | | |
Total nonoperating income (loss) | | | | | 44,613 | | | | | | (2,664) | | | | | | 47,277 | | | | | | 1,775% | | |
Pretax Income (Loss) | | | | | 18,067 | | | | | | (14,257) | | | | | | 32,324 | | | | | | 227% | | |
Income tax (benefit) expense | | | | | (25) | | | | | | 118 | | | | | | (143) | | | | | | NM | | |
Net Income (Loss) | | | | $ | 18,092 | | | | | $ | (14,375) | | | | | | 32,467 | | | | | | 226% | | |
Premium paid on repurchase of redeemable convertible preferred stock | | | | | (5,436) | | | | | | — | | | | | | (5,436) | | | | | | | | |
Net Income (Loss) attributable to Common Stockholders | | | | | 12,656 | | | | | | (14,375) | | | | | | 27,031 | | | | | | 188% | | |
| | | Year Ended December 31, | | |||||||||
($ in thousands) | | | 2021 | | | 2020 | | ||||||
Net cash (used in) operating activities | | | | | (25,440) | | | | | | (9,995) | | |
Net cash (used in) investing activities | | | | | (88,883) | | | | | | (1,060) | | |
Net cash provided by financing activities | | | | | 622,796 | | | | | | 5,395 | | |
Description | | | Judgments and Uncertainties | | | Effect if Results Differ From Assumptions | |
We record stock-based compensation expense according to the provisions of ASC Topic 718 — Stock Compensation. ASC Topic 718 requires all share-based awards to employees, including grants of employee stock options, to be recognized in the financial statements based on their fair values. The grant date fair value of Legacy Solid Power’s common stock was historically determined by its board of directors with the assistance of management and an independent valuation. As of December 9, 2021, our common stock is publicly traded, and the fair value is based on the closing market price on the date grants are made. | | | Under the provisions of ASC Topic 718, we determine the appropriate fair value model to be used for valuing share-based issuances and the amortization method for recording compensation cost, which can be impacted by the following assumptions: • expected term • expected volatility • expected dividend yield • risk-free interest rate | | | If we were to change any of these judgments or estimates, it could cause a material increase or decrease in the amount of stock-based compensation expense reported. | |
Description | | | Judgments and Uncertainties | | | Effect if Results Differ From Assumptions | |
Common stock warrants are classified as a liability, in accordance with ASC Topic 815, as they do not satisfy the criteria to be classified as equity based on the indexation criteria. Public and private warrants are recorded at their fair value at the date of issuance, and subsequently remeasured at each reporting period end. Any change in value is recognized through the consolidated statement of operations. | | | Valuation of private warrants requires that we make significant judgments and assumptions related to the fair value based on the valuation model. We consider the most significant assumption to be the estimated volatility of our common stock. | | | If we were to change our judgments or estimates used in valuation of private warrants, it could cause a material increase or decrease to expense realized from the change in fair value of public and private warrants, and to the underlying warrant liability. | |
Description | | | Judgments and Uncertainties | | | Effect if Results Differ From Assumptions | |
We recognize revenue from our research and development collaboration agreements representing joint operating activities in accordance with ASC Topic 808, Collaborative Arrangements. The elements of the collaboration agreements in which both parties to the contract are active participants and to which both parties are exposed to significant risks and rewards that are dependent on the commercial success of the efforts under the contract are recorded as collaborative arrangements. | | | Our revenue recognition accounting methodology requires us to make significant estimates and assumptions, and to apply professional judgment. Collaborative revenues from cost-based contracts are recognized based on costs incurred during each period plus any earned fee. Contract costs include all direct labor, subcontract costs, costs for materials and indirect costs related to the contract performance that are allowable under the provisions of the contract. Collaborative revenues from fee-based contracts are recognized based on costs incurred to meet contractually defined milestones and deliverables along with our assessment of achievement of those measurable deliverables under the contract. | | | If we were to change our judgments or estimates, it could cause a material increase or decrease in the amount of revenue or deferred revenue that we report in a particular period. | |
Description | | | Judgments and Uncertainties | | | Effect if Results Differ From Assumptions | |
Our Company is in the research and development phase. Our product offering relies heavily on new technology currently undergoing development and does not yet meet standard specifications to be sold commercially. Therefore, all related costs are currently accounted for as part of research and development expense in the Consolidated Statement of Operations. The criteria established by the Company to determine when commercialization has been reached includes the length of time the units have been operational in the field and the level of performance at which those units operate. As we transition from the research and | | | Research and development costs require us to make judgements regarding our progress toward commercialization. We routinely assess this progress to prepare for the change in cost treatment. | | | If we were to change our judgement regarding research and development costs or our progress toward commercialization, it could cause a material change in cost treatment. | |
Description | | | Judgments and Uncertainties | | | Effect if Results Differ From Assumptions | |
development phase and into a full commercial phase, all inventoriable costs will be capitalized. As of December 31, 2021, the criteria for commercialization have not yet been met. | | | | | | | |
Name | | | Age | | | Position | |
Douglas Campbell | | | 48 | | | Chief Executive Officer and Class I Director | |
David B. Jansen | | | 60 | | | President, Chairman of the Board and Class III Director | |
Joshua R. Buettner-Garrett | | | 36 | | | Chief Technology Officer | |
Jon Jacobs | | | 51 | | | Chief Marketing Officer | |
Derek C. Johnson | | | 44 | | | Chief Operating Officer | |
James Liebscher | | | 41 | | | Chief Legal Officer and Secretary | |
Kevin Paprzycki | | | 51 | | | Chief Financial Officer and Treasurer | |
Erik Anderson(1) | | | 63 | | | Class I Director | |
Rainer Feurer | | | 55 | | | Class III Director | |
Steven H. Goldberg(1)(2)(3) | | | 69 | | | Class II Director | |
Aleksandra Miziolek(2)(3) | | | 65 | | | Class II Director | |
Lesa Roe(1)(3) | | | 58 | | | Class I Director | |
John Stephens(1)(2)(3) | | | 62 | | | Class III Director | |
Robert M. Tichio(3)(4) | | | 44 | | | Class I Director | |
Name and Principal Position | | | Year | | | Salary ($) | | | Bonus ($)(1) | | | Option Awards ($)(2) | | | All Other Compensation ($)(3) | | | Total ($) | | ||||||||||||||||||
Douglas Campbell Chief Executive Officer | | | | | 2021 | | | | | | 258,333 | | | | | | 162,500 | | | | | | 981,783 | | | | | | 15,941 | | | | | | 1,418,557 | | |
| | | 2020 | | | | | | 225,000 | | | | | | 100,000 | | | | | | — | | | | | | 10,500 | | | | | | 335,500 | | | ||
David Jansen President | | | | | 2021 | | | | | | 174,166 | | | | | | 96,250 | | | | | | 2,618,087 | | | | | | 8,061 | | | | | | 2,896,564 | | |
Jon Jacobs(4) Chief Marketing Officer | | | | | 2021 | | | | | | 45,833 | | | | | | 20,052 | | | | | | 2,444,975 | | | | | | 100,268 | | | | | | 2,611,128 | | |
| | | | | | | | | Option Awards | | |||||||||||||||||||||
Name | | | Grant Date(1) | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Option Exercise Price ($) | | | Option Expiration Date | | |||||||||||||||
Douglas Campbell | | | | | 02/01/2017 | | | | | | 5,091,169 | | | | | | — | | | | | | 0.04 | | | | | | 02/01/2022(2) | | |
Douglas Campbell | | | | | 08/03/2021(3) | | | | | | — | | | | | | 477,296 | | | | | | 5.02 | | | | | | 08/03/2031 | | |
David B. Jansen | | | | | 02/01/2017 | | | | | | 1,590,990 | | | | | | — | | | | | | 0.03 | | | | | | 02/21/2027 | | |
David B. Jansen | | | | | 08/03/2021(3) | | | | | | — | | | | | | 1,272,791 | | | | | | 5.02 | | | | | | 08/03/2031 | | |
Jon Jacobs | | | | | 10/19/2021(4) | | | | | | — | | | | | | 1,034,143 | | | | | | 5.92 | | | | | | 10/19/2031 | | |
Name(1) | | | Fees Earned or Paid in Cash ($) | | | Option Awards ($)(1) | | | Total ($) | | |||||||||
Erik Anderson(3) | | | | | — | | | | | | — | | | | | | — | | |
Rainer Feurer(3) | | | | | — | | | | | | — | | | | | | — | | |
Steven H. Goldberg(4) | | | | | 5,107 | | | | | | | | | | | | 5,107 | | |
John Stephens(5) | | | | | 6,973 | | | | | | 897,516 | | | | | | 904,489 | | |
Robert M. Tichio(3) | | | | | — | | | | | | — | | | | | | — | | |
Stockholder | | | Shares of Legacy Solid Power Series B Preferred Stock | | | Total Consolidation Paid ($ in millions) | | ||||||
BMW Holding B.V.(1) | | | | | 2,746,853 | | | | | $ | 49.6 | | |
Ford Motor Company(2) | | | | | 1,660,417 | | | | | $ | 30.0 | | |
Volta SPV SPW, LLC(3) | | | | | 2,767,361 | | | | | $ | 43.0 | | |
Name of Beneficial Owner | | | Number of Shares Beneficially Owned | | | Percentage of Shares Beneficially Owned | | ||||||
Greater than Five Percent Holders | | | | | | | | | | | | | |
Decarbonization Plus Acquisition Sponsor III LLC(1) | | | | | 15,757,353 | | | | | | 8.8% | | |
Riverstone Holdings LLC(2) | | | | | 16,242,465 | | | | | | 9.0% | | |
Pierre Lapeyre, Jr.(3) | | | | | 23,040,768 | | | | | | 12.8% | | |
David Leuschen(3) | | | | | 23,040,768 | | | | | | 12.8% | | |
Entities affiliated with Volta Energy Technologies, LLC(4) | | | | | 17,899,807 | | | | | | 10.4% | | |
Ford Motor Company(5) | | | | | 11,632,911 | | | | | | 6.7% | | |
BMW Holding B.V.(6) | | | | | 10,488,518 | | | | | | 6.1% | | |
Directors and Named Executive Officers | | | | | | | | | | | | | |
Douglas Campbell | | | | | 11,773,329 | | | | | | 6.8% | | |
David B. Jansen(7) | | | | | 2,386,485 | | | | | | 1.4% | | |
Jon Jacobs | | | | | — | | | | | | — | | |
Erik Anderson(8) | | | | | — | | | | | | — | | |
Rainer Feurer | | | | | — | | | | | | — | | |
Steven H. Goldberg(9) | | | | | 645,746 | | | | | | * | | |
Aleksandra Miziolek | | | | | — | | | | | | — | | |
Lesa Roe | | | | | — | | | | | | — | | |
John Stephens | | | | | — | | | | | | — | | |
Robert M. Tichio(10) | | | | | — | | | | | | — | | |
All Directors and Executive Officers as a Group (14 Individuals)(11) | | | | | 20,858,130 | | | | | | 11.6% | | |
Name of Selling Securityholder | | | Common Stock Beneficially Owned Prior to Offering | | | Warrants Beneficially Owned Prior to Offering | | | Number of Shares of Common Stock Being Offered | | | Number of Warrants Being Offered | | | Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | | Warrants Beneficially Owned After the Offered Warrants are Sold | | ||||||||||||||||||||||||||||||
| Number | | | Percent | | | Number | | | Percent | | ||||||||||||||||||||||||||||||||||||||
Entities affiliated with Volta Energy Technologies, LLC(1) | | | | | 17,899,807 | | | | | | — | | | | | | 17,899,807 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Douglas Campbell(2) | | | | | 11,773,329 | | | | | | — | | | | | | 11,773,329 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BMW Holding B.V.(3) | | | | | 10,488,518 | | | | | | — | | | | | | 10,488,518 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Decarbonization Plus Acquisition Sponsor III, LLC(4) | | | | | 8,390,000 | | | | | | 7,367,353 | | | | | | 15,757,353 | | | | | | 7,367,353 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name of Selling Securityholder | | | Common Stock Beneficially Owned Prior to Offering | | | Warrants Beneficially Owned Prior to Offering | | | Number of Shares of Common Stock Being Offered | | | Number of Warrants Being Offered | | | Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | | Warrants Beneficially Owned After the Offered Warrants are Sold | | ||||||||||||||||||||||||||||||
| Number | | | Percent | | | Number | | | Percent | | ||||||||||||||||||||||||||||||||||||||
Spring Creek Capital, LLC(5) | | | | | 5,000,000 | | | | | | — | | | | | | 5,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SK Innovation Co., Ltd.(6) | | | | | 3,000,000 | | | | | | — | | | | | | 3,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
REL Batavia Partnership, LP(7) | | | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | 4,798,303 | | | | | | * | | | | | | — | | | | | | — | | |
Neuberger Berman Group LLC and certain affiliates(8) | | | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Senator Global Opportunity Master Fund LP(9) | | | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Certain entities within the D. E. Shaw Group(10) | | | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BMW i Ventures SCS SICAV RAIF(11) | | | | | 1,144,393 | | | | | | — | | | | | | 1,144,393 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alyeska Master Fund, L.P.(12) | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CVI Investments, Inc.(13) | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David B. Jansen(14) | | | | | 795,495 | | | | | | — | | | | | | 795,495 | | | | | | — | | | | | | 1,590,990 | | | | | | * | | | | | | — | | | | | | — | | |
Castle Hook Master Fund Ltd.(15) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Taconic Opportunity Master Fund L.P.(16) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tech Opportunities LLC(17) | | | | | 412,500 | | | | | | — | | | | | | 412,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Alpha Master Fund L.P.(18) | | | | | 380,400 | | | | | | — | | | | | | 380,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
James AC McDermott(19) | | | | | 240,000 | | | | | | 199,543 | | | | | | 439,543 | | | | | | 199,543 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
FourWorld Global Opportunities Fund, Ltd.(20) | | | | | 220,000 | | | | | | — | | | | | | 220,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Meteora Capital Partners, LP(21) | | | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Walleye Opportunities Master Fund, Ltd.(22) | | | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Van Eck Global Natural Resources Portfolio, a series of Brighthouse Funds Trust II(23) | | | | | 125,000 | | | | | | — | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Boothbay Absolute Return Strategies LP(24) | | | | | 120,000 | | | | | | — | | | | | | 120,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Carbon Transition Master Fund L.P.(25) | | | | | 119,600 | | | | | | — | | | | | | 119,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Van Eck Global Resources Fund(26) | | | | | 85,000 | | | | | | — | | | | | | 85,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Boothbay Diversified Alpha Master Fund LP(27) | | | | | 80,000 | | | | | | — | | | | | | 80,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cadence Hill Opportunity Fund, LP(28) | | | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
FourWorld Event Opportunities, LP(29) | | | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Van Eck VIP Global Resources Fund(30) | | | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jane Kearns(31) | | | | | 40,000 | | | | | | 33,257 | | | | | | 73,257 | | | | | | 33,257 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jeffrey Tepper(32) | | | | | 40,000 | | | | | | 33,257 | | | | | | 73,257 | | | | | | 33,257 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jennifer Aaker(33) | | | | | 40,000 | | | | | | 33,257 | | | | | | 73,257 | | | | | | 33,257 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Seven Grand Partners, LLC(34) | | | | | 37,500 | | | | | | — | | | | | | 37,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Fair Market Value of Common Stock | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date (period to expiration of Warrants) | | | $10.00 | | | 11.00 | | | 12.00 | | | 13.00 | | | 14.00 | | | 15.00 | | | 16.00 | | | 17.00 | | | 318.00 | | |||||||||||||||||||||||||||
60 months | | | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months | | | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months | | | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months | | | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months | | | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months | | | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months | | | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months | | | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months | | | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months | | | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months | | | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months | | | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months | | | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months | | | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months | | | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months | | | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
| | | Fair Market Value of Common Stock | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date (period to expiration of Warrants) | | | $10.00 | | | 11.00 | | | 12.00 | | | 13.00 | | | 14.00 | | | 15.00 | | | 16.00 | | | 17.00 | | | 318.00 | | |||||||||||||||||||||||||||
12 months | | | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months | | | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months | | | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months | | | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months | | | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| Solid Power, Inc. Audited Financial Statements | | | | | | | |
| | | | | F-1 | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Assets | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 513,447 | | | | | $ | 4,974 | | |
Marketable securities | | | | | 75,885 | | | | | | — | | |
Contract receivables | | | | | 829 | | | | | | 277 | | |
Prepaid expenses and other current assets | | | | | 4,216 | | | | | | 227 | | |
Total current assets | | | | | 594,377 | | | | | | 5,478 | | |
Property and Equipment – Net | | | | | 22,082 | | | | | | 8,481 | | |
Other Assets | | | | | 602 | | | | | | — | | |
Intangible Assets – Net | | | | | 619 | | | | | | 248 | | |
Total assets | | | | $ | 617,680 | | | | | $ | 14,207 | | |
Liabilities and Stockholders’ Equity | | | | ||||||||||
Current Liabilities | | | | | | | | | | | | | |
Accounts payable | | | | $ | 4,326 | | | | | $ | 202 | | |
Current portion of long-term debt | | | | | 120 | | | | | | 1,235 | | |
Deferred revenue | | | | | 500 | | | | | | 38 | | |
Accrued and other current liabilities: | | | | | | | | | | | | | |
Accrued compensation | | | | | 1,151 | | | | | | 295 | | |
Accrued interest | | | | | — | | | | | | 13 | | |
Other accrued liabilities | | | | | 2,269 | | | | | | 61 | | |
Total current liabilities | | | | | 8,366 | | | | | | 1,844 | | |
Long-term Debt – Net of current portion | | | | | 10 | | | | | | 1,489 | | |
Warrant Liabilities | | | | | 50,020 | | | | | | — | | |
Convertible Notes Payable | | | | | — | | | | | | 3,612 | | |
Embedded Derivative Liability | | | | | — | | | | | | 2,817 | | |
Other Long-term Liabilities | | | | | 393 | | | | | | 321 | | |
Deferred Taxes | | | | | 226 | | | | | | 252 | | |
Total liabilities | | | | $ | 59,015 | | | | | $ | 10,335 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Common Stock, $0.0001 par value; 2,000,000,000 and 122,507,000 shares authorized; 167,557,988 and 69,885,084 shares issued and outstanding as of December 31, 2021 and 2020, respectively | | | | | 17 | | | | | | 7 | | |
Additional paid-in capital | | | | | 568,183 | | | | | | 31,492 | | |
Accumulated deficit | | | | | (9,535) | | | | | | (27,627) | | |
Total stockholders’ equity | | | | | 558,665 | | | | | | 3,872 | | |
Total liabilities and stockholders’ equity | | | | $ | 617,680 | | | | | $ | 14,207 | | |
| | | For the Years Ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Revenue | | | | $ | 2,712 | | | | | $ | 2,103 | | |
Operating Expenses | | | | | | | | | | | | | |
Direct costs | | | | | 3,073 | | | | | | 1,670 | | |
Research and development | | | | | 17,102 | | | | | | 9,594 | | |
Marketing and sales | | | | | 3,428 | | | | | | 1,205 | | |
General and administrative | | | | | 5,655 | | | | | | 1,227 | | |
Total operating expenses | | | | | 29,258 | | | | | | 13,696 | | |
Operating Loss | | | | | (26,546) | | | | | | (11,593) | | |
Nonoperating Income (Expense) | | | | | | | | | | | | | |
Interest income | | | | | 56 | | | | | | 28 | | |
Change in fair value of warrant liabilities | | | | | 51,233 | | | | | | — | | |
Interest expense | | | | | (394) | | | | | | (361) | | |
Other expense | | | | | (3,602) | | | | | | — | | |
Loss from change in fair value of debt | | | | | — | | | | | | (437) | | |
Loss from change in fair value of embedded derivative liability | | | | | (2,680) | | | | | | (2,817) | | |
Gain on loan extinguishment | | | | | — | | | | | | 923 | | |
Total nonoperating income (Loss) | | | | | 44,613 | | | | | | (2,664) | | |
Pretax Income (Loss) | | | | | 18,067 | | | | | | (14,257) | | |
Income tax (benefit)/expense | | | | | (25) | | | | | | 118 | | |
Net Income (Loss) | | | | $ | 18,092 | | | | | $ | (14,375) | | |
Premium paid on repurchase of redeemable convertible preferred stock | | | | | (5,436) | | | | | | — | | |
Net Income (Loss) attributable to Common Stockholders | | | | $ | 12,656 | | | | | $ | (14,375) | | |
Basic earnings (loss) per share | | | | | 0.13 | | | | | | (0.21) | | |
Diluted earnings (loss) per share | | | | | 0.11 | | | | | | (0.21) | | |
Weighted average shares outstanding – basic | | | | | 95,477,472 | | | | | | 69,228,444 | | |
Weighted average shares outstanding – diluted | | | | | 114,910,129 | | | | | | 69,228,444 | | |
| | | | | | | | | Common Stock | | | | | | | | | | | | | | | | | | | | |||||||||
| | | Mezzanine Equity | | | Shares | | | Amount | | | Additional paid-in capital | | | Accumulated deficit | | | Total Stockholders’ Equity | | ||||||||||||||||||
Balance – December 31, 2019 | | | | $ | 29,096 | | | | | | 7,213,730 | | | | | | 1 | | | | | $ | — | | | | | $ | (16,197) | | | | | $ | (16,196) | | |
Retroactive application of recapitalization | | | | | (29,096) | | | | | | 61,573,943 | | | | | | 6 | | | | | | 26,145 | | | | | | 2,945 | | | | | $ | 29,096 | | |
Adjusted Balance Beginning of Period | | | | $ | — | | | | | | 68,787,673 | | | | | $ | 7 | | | | | $ | 26,145 | | | | | $ | (13,252) | | | | | $ | 12,900 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,375) | | | | | | (14,375) | | |
Bank warrant issuance | | | | | — | | | | | | — | | | | | | — | | | | | | 16 | | | | | | — | | | | | | 16 | | |
Beneficial Conversion feature on convertible debt | | | | | — | | | | | | — | | | | | | — | | | | | | 5,125 | | | | | | — | | | | | | 5,125 | | |
Stock options exercised | | | | | — | | | | | | 1,097,370 | | | | | | — | | | | | | 24 | | | | | | — | | | | | | 24 | | |
Stock-based compensation expense | | | | | — | | | | | | — | | | | | | — | | | | | | 182 | | | | | | — | | | | | | 182 | | |
Balance – December 31, 2020 | | | | $ | — | | | | | | 69,885,043 | | | | | $ | 7 | | | | | $ | 31,492 | | | | | $ | (27,627) | | | | | $ | 3,872 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,092 | | | | | | 18,092 | | |
Business Combination, net of redemptions and transaction costs of $47,888 | | | | | — | | | | | | 63,039,829 | | | | | | 6 | | | | | | 394,587 | | | | | | — | | | | | | 394,593 | | |
Beneficial Conversion feature on convertible debt | | | | | — | | | | | | — | | | | | | — | | | | | | 4,875 | | | | | | — | | | | | | 4,875 | | |
Redemption of Series A-1 redeemable preferred stock*- | | | | | — | | | | | | (1,065,432) | | | | | | — | | | | | | (6,041) | | | | | | — | | | | | | (6,041) | | |
Issuance of Series B redeemable preferred stock net of issuance costs of $4,511 and settlement of associated convertible preferred stock liability* | | | | | — | | | | | | 27,930,997 | | | | | | 3 | | | | | | 140,436 | | | | | | — | | | | | | 140,439 | | |
Warrants exercised | | | | | — | | | | | | 6,606,621 | | | | | | 1 | | | | | | 14 | | | | | | — | | | | | | 15 | | |
Stock options exercised | | | | | — | | | | | | 1,160,930 | | | | | | — | | | | | | 106 | | | | | | — | | | | | | 106 | | |
Stock-based compensation expense | | | | | — | | | | | | — | | | | | | — | | | | | | 2,714 | | | | | | — | | | | | | 2,714 | | |
Balance – December 31, 2021 | | | | $ | — | | | | | | 167,557,988 | | | | | $ | 17 | | | | | $ | 568,183 | | | | | $ | (9,535) | | | | | $ | 558,665 | | |
| | | For the Years Ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 18,092 | | | | | $ | (14,375) | | |
Adjustments to reconcile net income (loss) to net cash and cash equivalents from operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 2,360 | | | | | | 2,067 | | |
Loss on sale of property and equipment | | | | | 11 | | | | | | 7 | | |
(Gain) on extinguishment of debt | | | | | — | | | | | | (923) | | |
Stock compensation expense | | | | | 2,714 | | | | | | 182 | | |
Stock warrant issue | | | | | — | | | | | | 16 | | |
Deferred taxes | | | | | (25) | | | | | | 118 | | |
Warrant liabilities | | | | | (51,233) | | | | | | — | | |
Accrued interest on convertible notes payable to be paid in kind | | | | | — | | | | | | 165 | | |
Non-cash interest expense on convertible notes payable | | | | | 263 | | | | | | 437 | | |
Loss from change in fair value of embedded derivative liability | | | | | 2,680 | | | | | | 2,817 | | |
Changes in operating assets and liabilities that provided (used) cash and cash equivalents: | | | | | | | | | | | | | |
Contract receivables | | | | | (552) | | | | | | (248) | | |
Due from related party | | | | | — | | | | | | 244 | | |
Prepaid expenses and other current assets | | | | | (3,865) | | | | | | 23 | | |
Accounts payable | | | | | 778 | | | | | | (120) | | |
Deferred revenue | | | | | 462 | | | | | | (421) | | |
Accrued and other liabilities | | | | | 2,801 | | | | | | 77 | | |
Deferred rent | | | | | 74 | | | | | | (61) | | |
Net cash and cash equivalents used by operating activities | | | | | (25,440) | | | | | | (9,995) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (12,617) | | | | | | (1,020) | | |
Purchase of marketable securities | | | | | (75,885) | | | | | | — | | |
Purchases of intangible assets | | | | | (381) | | | | | | (40) | | |
Net cash and cash equivalents used by investing activities | | | | | (88,883) | | | | | | (1,060) | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Proceeds from debt | | | | | 960 | | | | | | 923 | | |
Proceeds from issuance of Series B preferred stock | | | | | 135,579 | | | | | | — | | |
Preferred Stock Issuance Costs | | | | | (4,511) | | | | | | — | | |
Payments of debt | | | | | (3,557) | | | | | | (676) | | |
Proceeds from issuance of convertible note payable | | | | | 4,875 | | | | | | 5,125 | | |
Proceeds from exercise of Common Stock options | | | | | 106 | | | | | | 23 | | |
Proceeds from exercise of Common Stock warrants | | | | | 15 | | | | | | — | | |
Business Combination, net of transaction costs | | | | | 495,370 | | | | | | — | | |
Redemption of preferred stock | | | | | (6,041) | | | | | | — | | |
Net cash and cash equivalents provided by financing activities | | | | | 622,796 | | | | | | 5,395 | | |
Net Increase (Decrease) in Cash and Cash Equivalents | | | | | 508,473 | | | | | | (5,660) | | |
Cash and Cash Equivalents – Beginning of year | | | | | 4,974 | | | | | | 10,634 | | |
Cash and Cash Equivalents – End of year | | | | | 513,447 | | | | | | 4,974 | | |
Supplemental Cash Flow Information – Cash paid for interest | | | | $ | 144 | | | | | $ | 351 | | |
Supplemental Cash Flow Information – (Gain) on extinguishment of PPP loan | | | | $ | — | | | | | $ | (923) | | |
Supplemental Cash Flow Information – Net Assets acquired in Business Combination | | | | $ | (100,697) | | | | | $ | — | | |
| | | Depreciable Life – Years | |
Commercial production equipment | | | 5 years | |
Laboratory equipment | | | 5 years | |
Furniture and fixtures | | | 5-7 years | |
Computer equipment | | | 3-5 years | |
Leasehold improvements | | | Lesser of asset life or lease term | |
| | | Business Combination | | |||
Cash – DCRC trust and cash, net of redemptions | | | | $ | 347,914 | | |
Cash – PIPE Financing | | | | | 195,000 | | |
Cash – Sponsor Funds | | | | | 264 | | |
Non-cash net assets acquired from DCRC | | | | | (100,697) | | |
Less: transaction costs and advisory fees for Legacy Solid Power allocated to equity | | | | | (5,991) | | |
Less: transaction costs and advisory fees for DCRC | | | | | (41,897) | | |
Net Business Combination | | | | $ | 394,593 | | |
Add: non-cash net assets acquired from DCRC | | | | | 100,697 | | |
Add: accrued transaction costs and advisory fees | | | | | 80 | | |
Net cash contributions from Business Combination | | | | $ | 495,370 | | |
| | | Number of Shares | | |||
DCRC Class A common stock outstanding prior to Business Combination | | | | | 43,710,000 | | |
DCRC Class B common stock outstanding prior to Business Combination | | | | | 40,000 | | |
Less: redemption of DCRC Class A common stock | | | | | (210,171) | | |
Shares of Common Stock issued in PIPE Financing | | | | | 19,500,000 | | |
Shares of Common Stock issued to Legacy Solid Power shareholders | | | | | 104,518,159 | | |
Total shares of Common Stock outstanding immediately after Business Combination | | | | | 167,557,988 | | |
| | | 2021 | | | 2020 | | ||||||
Commercial production equipment | | | | $ | 9,139 | | | | | $ | 6,198 | | |
Laboratory equipment | | | | | 1,316 | | | | | | 1,306 | | |
Leasehold improvements | | | | | 4,674 | | | | | | 4,662 | | |
Computer equipment | | | | | 416 | | | | | | 181 | | |
Furniture and fixtures | | | | | 321 | | | | | | 168 | | |
Construction in progress | | | | | 12,684 | | | | | | 111 | | |
Total cost | | | | | 28,550 | | | | | | 12,626 | | |
Accumulated depreciation | | | | | (6,468) | | | | | | (4,145) | | |
Net property and equipment | | | | $ | 22,082 | | | | | $ | 8,481 | | |
| | | 2021 | | | 2020 | | ||||||||||||||||||
| | | Gross Carrying Amount | | | Accumulated Amortization | | | Gross Carrying Amount | | | Accumulated Amortization | | ||||||||||||
Intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Licenses | | | | $ | 149 | | | | | $ | (42) | | | | | $ | 147 | | | | | $ | (33) | | |
Patents pending | | | | | 503 | | | | | | — | | | | | | 125 | | | | | | — | | |
Trademarks | | | | | 9 | | | | | | — | | | | | | 9 | | | | | | — | | |
Trademarks pending | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total amortized intangible assets | | | | $ | 661 | | | | | $ | (42) | | | | | $ | 281 | | | | | $ | (33) | | |
| | | 2021 | | | 2020 | | ||||||
Various equipment notes payable to banks in monthly installments ranging from $1 to $2, including interest at 6.255 percent to 12.18 percent maturing from April 2022 through December 2022. The notes are collateralized by the financed equipment and guaranteed by a stockholder of the Company. | | | | $ | 130 | | | | | $ | 270 | | |
Note payable to a bank in monthly installments beginning on January 1, 2020 of $91, plus interest at the greater of 6.00 percent per annum or the prime rate plus 1.00 percent through December 7, 2021, the date the note was settled. | | | | | — | | | | | | 2,454 | | |
Total | | | | | 130 | | | | | | 2,724 | | |
Less current portion | | | | | 120 | | | | | | 1,235 | | |
Long-term portion | | | | $ | 10 | | | | | $ | 1,489 | | |
Years Ending | | | Amount | | |||
2022 | | | | | 120 | | |
2023 | | | | | 8 | | |
2024 | | | | | 2 | | |
Total | | | | $ | 130 | | |
| | | 2021 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Paper | | | | $ | 33,275 | | | | | $ | — | | | | | $ | — | | | | | $ | 33,275 | | |
Corporate Bonds | | | | $ | 39,593 | | | | | $ | — | | | | | $ | — | | | | | $ | 39,593 | | |
Government Bonds | | | | $ | 3,017 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,017 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants | | | | $ | 26,483 | | | | | $ | — | | | | | $ | — | | | | | $ | 26,483 | | |
Private Warrants | | | | $ | — | | | | | $ | 23,537 | | | | | $ | — | | | | | $ | 23,537 | | |
| | | 2020 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
2020 Convertible Promissory Notes Embedded Derivative | | | | $ | — | | | | | $ | — | | | | | $ | 2,817 | | | | | $ | 2,817 | | |
2019 Convertible Promissory Notes | | | | $ | — | | | | | $ | — | | | | | $ | 3,612 | | | | | $ | 3,612 | | |
| | | December 31, 2020 | | |||||||||
| | | Principal Amount | | | Fair Value | | ||||||
APIC: | | | | | | | | | | | | | |
2020 Convertible Promissory Notes | | | | $ | 5,125 | | | | | $ | 7,424 | | |
| | | December 8, 2021 | | | December 31, 2021 | | ||||||
Exercise Price | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price | ��� | | | $ | 13.01 | | | | | $ | 8.74 | | |
Volatility | | | | | 48.4% | | | | | | 48.9% | | |
Term | | | | | 5 | | | | | | 4.94 | | |
Risk-free rate | | | | | 1.26% | | | | | | 1.24% | | |
| | | 2021 | | |||
December 8, 2021 | | | | $ | 6.07 | | |
Change in fair value | | | | $ | (3.00) | | |
December 31, 2021 | | | | $ | 3.07 | | |
| | | 2021 | | | 2020 | | ||||||
Approximate risk-free rate | | | | | 1.04% | | | | | | 1.29% | | |
Volatility | | | | | 41.45% | | | | | | 43.92% | | |
Average expected life (years) | | | 6 years | | | 6 years | | ||||||
Dividend yield | | | | | 0% | | | | | | 0% | | |
Weighted-average grant date fair value | | | | $ | 5.1 | | | | | $ | 0.84 | | |
Estimated fair value of total options granted | | | | $ | 25,353 | | | | | $ | 246 | | |
Options | | | Number of Shares | | | Weighted-average Exercise Price | | | Weighted-average Remaining Contractual Term (in years) | | |||||||||
Outstanding at January 1, 2020 | | | | | 23,020,981 | | | | | | 0.06 | | | | | | 7.06 | | |
Granted | | | | | 1,719,754 | | | | | | 0.16 | | | | | | | | |
Exercised | | | | | (1,097,370) | | | | | | 0.02 | | | | | | | | |
Forfeited or expired | | | | | (167,381) | | | | | | 0.15 | | | | | | | | |
Outstanding at December 31, 2020 | | | | | 23,475,984 | | | | | | 0.06 | | | | | | 6.53 | | |
Outstanding at January 1, 2021 | | | | | 23,475,984 | | | | | | 0.06 | | | | | | 6.53 | | |
Granted | | | | | 12,285,359 | | | | | | 5.10 | | | | | | | | |
Exercised | | | | | (1,160,930) | | | | | | 0.09 | | | | | | | | |
Forfeited or expired | | | | | (192,464) | | | | | | 0.84 | | | | | | | | |
Outstanding at December 31, 2021 | | | | | 34,407,949 | | | | | | 1.86 | | | | | | 6.98 | | |
Exercisable at December 31, 2020 | | | | | 18,023,695 | | | | | | 0.04 | | | | | | 5.96 | | |
Exercisable at December 31, 2021 | | | | | 19,603,474 | | | | | | 0.05 | | | | | | 5.21 | | |
| | | Years Ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Net Income (loss) | | | | $ | 18,092 | | | | | $ | (14,375) | | |
Premium paid on repurchase of redeemable convertible preferred stock | | | | | (5,436) | | | | | | — | | |
Net income (loss) attributable to common stockholders | | | | $ | 12,656 | | | | | $ | (14,375) | | |
Weighted average shares outstanding – basic | | | | | 95,477,472 | | | | | | 69,228,444 | | |
Weighted average shares outstanding – diluted | | | | | 114,910,129 | | | | | | 69,228,444 | | |
Basic earnings (loss) per share | | | | $ | 0.13 | | | | | $ | (0.21) | | |
Diluted earnings (loss) per share | | | | $ | 0.11 | | | | | $ | (0.21) | | |
| | | 2021 | | | 2020 | | ||||||
Warrant Common Stock | | | | | 19,333,303 | | | | | | 1,023,745 | | |
2014 Equity Incentive Plan | | | | | — | | | | | | 23,476,182 | | |
Total potentially dilutive securities | | | | | 19,333,303 | | | | | | 24,499,927 | | |
Years Ending December 31 | | | Amount | | |||
2022 | | | | $ | 914 | | |
2023 | | | | | 1,125 | | |
2024 | | | | | 1,062 | | |
2025 | | | | | 779 | | |
Thereafter | | | | | 2,699 | | |
Total | | | | $ | 6,579 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Current income tax (benefit)/expense: | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | |
State | | | | | — | | | | | | — | | |
Deferred income tax (benefit)/expense: | | | | | | | | | | | | | |
Federal | | | | | (22) | | | | | | 96 | | |
State | | | | | (3) | | | | | | 22 | | |
Total income tax (benefit)/expense | | | | | (25) | | | | | | 118 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Income tax expense at the federal statutory rate | | | | | 21.00% | | | | | | 21.00% | | |
State income taxes – net of federal income tax benefits | | | | | (5.97)% | | | | | | 2.96% | | |
Permanent Differences | | | | | 0.25% | | | | | | 1.08% | | |
Permanent Differences – Related to Convertible Debt | | | | | 0.31% | | | | | | (5.04)% | | |
Permanent Differences – Fair Value Adjustments | | | | | (56.44)% | | | | | | 0.00% | | |
Prior year provision to return | | | | | (0.03)% | | | | | | (0.03)% | | |
Net change in valuation allowance | | | | | 40.73% | | | | | | (20.81)% | | |
Other | | | | | 0.01% | | | | | | 0.00% | | |
Total income tax (benefit) | | | | | (0.14)% | | | | | | (0.84)% | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss | | | | $ | 15,591 | | | | | $ | 7,349 | | |
Stock compensation | | | | | 417 | | | | | | 1 | | |
Other | | | | | 49 | | | | | | 19 | | |
Total income tax expense (benefit) | | | | | 16,057 | | | | | | 7,369 | | |
Valuation allowance | | | | | (14,536) | | | | | | (6,190) | | |
Net deferred tax assets: | | | | | 1,521 | | | | | | 1,179 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Intangibles (non-goodwill) | | | | $ | — | | | | | $ | (2) | | |
Property and equipment | | | | | (1,747) | | | | | | (1,429) | | |
Total deferred tax liabilities | | | | | (1,747) | | | | | | (1,431) | | |
Total net deferred tax liability | | | | $ | (226) | | | | | $ | (252) | | |